Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£51,868
↗ 32%After 5 Years
Change In Property Value
£128,781
↗ 26%After 5 Years
Return On Investment
111%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,708 | £40,304 | £41,311 | £42,344 | £43,614 | £207,281 |
| Total Expenses | £28,276 | £28,439 | £28,635 | £28,837 | £29,059 | £143,246 |
| Profit Before Tax | £11,432 | £11,865 | £12,676 | £13,507 | £14,555 | £64,035 |
| Profit After Tax | £9,260 | £9,611 | £10,267 | £10,941 | £11,790 | £51,868 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £24,258 | £25,059 | £39,439 | £44,515 | £47,378 | £180,650 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change